|
End-of-day quote
Australian S.E.
2026-10-02
|
5-day change | 1st Jan Change | ||
| 1.870 AUD | -1.58% |
|
+3.89% | -16.52% |
| 09-21 | Ares Management Asia Pte., LTD cancelled the acquisition of MaxiPARTS Limited. | CI |
| 09-21 | MaxiPARTS Says Ares Management Withdraws Takeover Proposal | MT |
Company Valuation: MaxiPARTS Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 89.11 | 126.4 | 108.1 | 127 | 79.18 | 103.9 | - | - |
| Change | - | 41.85% | -14.47% | 17.44% | -37.64% | 31.23% | - | - |
| Enterprise Value (EV) 1 | 87.25 | 127.7 | 124 | 172.1 | 104.3 | 112.8 | 106.1 | 100 |
| Change | - | 46.3% | -2.88% | 38.82% | -39.38% | 8.07% | -5.9% | -5.75% |
| P/E | - | 21.2x | 37.1x | 16.4x | 8.19x | 8.67x | 7.37x | 7.33x |
| PBR | - | 1.52x | 1.08x | 1.21x | 0.72x | 1.44x | - | - |
| PEG | - | - | -0.6x | 0x | 0.3x | 0.4x | 0.4x | 14.88x |
| Capitalization / Revenue | 0.58x | 0.63x | 0.44x | 0.48x | 0.29x | 0.35x | 0.32x | 0.31x |
| EV / Revenue | 0.57x | 0.63x | 0.51x | 0.64x | 0.38x | 0.37x | 0.33x | 0.3x |
| EV / EBITDA | 6.07x | 6.9x | 5.38x | 6.31x | 3.62x | 3.49x | 3.04x | 2.8x |
| EV / EBIT | 8.89x | 9.9x | 8.88x | 10.2x | 6.96x | 5.42x | 4.5x | 4.18x |
| EV / FCF | -7.17x | 28.3x | -5.7x | 10.6x | 3.65x | 5.5x | 5.99x | - |
| FCF Yield | -13.9% | 3.53% | -17.5% | 9.4% | 27.4% | 18.2% | 16.7% | - |
| Dividend per Share 2 | 0.025 | 0.0639 | 0.0514 | 0.0617 | 0.0961 | 0.1275 | 0.1515 | 0.155 |
| Rate of return | 1.33% | 2.41% | 2.62% | 2.69% | 6.74% | 6.82% | 8.1% | 8.29% |
| EPS 2 | - | 0.1251 | 0.0529 | 0.1395 | 0.174 | 0.2156 | 0.2538 | 0.255 |
| Distribution rate | - | 51.1% | 97.2% | 44.2% | 55.2% | 59.1% | 59.7% | 60.8% |
| Net sales 1 | 152.8 | 201.7 | 243.9 | 267.1 | 274.4 | 301 | 320.2 | 334.4 |
| EBITDA 1 | 14.37 | 18.5 | 23.05 | 27.29 | 28.8 | 32.35 | 34.85 | 35.7 |
| EBIT 1 | 9.813 | 12.9 | 13.96 | 16.8 | 15 | 20.8 | 23.6 | 23.9 |
| Net income 1 | -4.932 | 5.938 | 2.765 | 7.717 | 8.7 | 12 | 14.15 | 14.2 |
| Net Debt 1 | -1.852 | 1.254 | 15.87 | 45.14 | 25.16 | 8.85 | 2.2 | -3.9 |
| Reference price 2 | 1.880 | 2.650 | 1.960 | 2.290 | 1.425 | 1.870 | 1.870 | 1.870 |
| Nbr of stocks (in thousands) | 47,397 | 47,698 | 55,158 | 55,445 | 55,566 | 55,566 | - | - |
| Announcement Date | 8/17/22 | 8/24/23 | 8/22/24 | 8/21/25 | 8/20/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.67x | 0.37x | 3.49x | 6.82% | 72.22M | |
| 18.47x | 2.02x | 11.1x | 1.58% | 72.73B | |
| 21.2x | 1.45x | 11.14x | 1.75% | 48.5B | |
| 14.63x | 0.65x | 4.72x | 3.95% | 32.28B | |
| 11.55x | 0.55x | 4.79x | 4.06% | 28.74B | |
| 8.26x | 0.49x | 6.27x | 1.83% | 25.18B | |
| 14.38x | 2.6x | 8.93x | 4.24% | 20.19B | |
| 19.86x | 0.87x | 10.48x | 3.33% | 17.54B | |
| 29.23x | 1.16x | 12.24x | 0.63% | 17.25B | |
| 10.36x | 0.49x | 4.76x | 3.07% | 17.14B | |
| Average | 15.66x | 1.06x | 7.79x | 3.13% | 27.96B | |
| Weighted average by Cap. | 16.83x | 1.30x | 8.77x | 2.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MXI Stock
- Valuation MaxiPARTS Limited
Select your edition
All financial news and data tailored to specific country editions
